[ASIAPLY] QoQ Quarter Result on 31-Mar-2007 [#4]

Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -54.37%
YoY- -124.52%
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 11,321 11,720 12,935 10,066 11,182 11,541 15,816 -19.93%
PBT -12,557 -1,331 -27 -568 -309 458 628 -
Tax 0 0 0 91 0 -40 -176 -
NP -12,557 -1,331 -27 -477 -309 418 452 -
-
NP to SH -12,557 -1,331 -27 -477 -309 418 452 -
-
Tax Rate - - - - - 8.73% 28.03% -
Total Cost 23,878 13,051 12,962 10,543 11,491 11,123 15,364 34.06%
-
Net Worth 8,327 20,934 22,743 22,348 24,137 24,113 24,124 -50.69%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 441 870 - -
Div Payout % - - - - 0.00% 208.33% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 8,327 20,934 22,743 22,348 24,137 24,113 24,124 -50.69%
NOSH 87,934 88,145 90,000 88,333 88,285 87,083 88,627 -0.52%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -110.92% -11.36% -0.21% -4.74% -2.76% 3.62% 2.86% -
ROE -150.79% -6.36% -0.12% -2.13% -1.28% 1.73% 1.87% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.87 13.30 14.37 11.40 12.67 13.25 17.85 -19.54%
EPS -14.28 -1.51 -0.03 -0.54 -0.35 0.48 0.51 -
DPS 0.00 0.00 0.00 0.00 0.50 1.00 0.00 -
NAPS 0.0947 0.2375 0.2527 0.253 0.2734 0.2769 0.2722 -50.43%
Adjusted Per Share Value based on latest NOSH - 88,333
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.18 1.22 1.35 1.05 1.17 1.20 1.65 -19.98%
EPS -1.31 -0.14 0.00 -0.05 -0.03 0.04 0.05 -
DPS 0.00 0.00 0.00 0.00 0.05 0.09 0.00 -
NAPS 0.0087 0.0218 0.0237 0.0233 0.0252 0.0252 0.0252 -50.69%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.24 0.27 0.49 0.41 0.42 0.43 0.41 -
P/RPS 1.86 2.03 3.41 3.60 3.32 3.24 2.30 -13.16%
P/EPS -1.68 -17.88 -1,633.33 -75.93 -120.00 89.58 80.39 -
EY -59.50 -5.59 -0.06 -1.32 -0.83 1.12 1.24 -
DY 0.00 0.00 0.00 0.00 1.19 2.33 0.00 -
P/NAPS 2.53 1.14 1.94 1.62 1.54 1.55 1.51 40.93%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 21/11/07 28/08/07 24/05/07 26/02/07 23/11/06 23/08/06 -
Price 0.21 0.25 0.56 0.44 0.57 0.43 0.44 -
P/RPS 1.63 1.88 3.90 3.86 4.50 3.24 2.47 -24.14%
P/EPS -1.47 -16.56 -1,866.67 -81.48 -162.86 89.58 86.27 -
EY -68.00 -6.04 -0.05 -1.23 -0.61 1.12 1.16 -
DY 0.00 0.00 0.00 0.00 0.88 2.33 0.00 -
P/NAPS 2.22 1.05 2.22 1.74 2.08 1.55 1.62 23.30%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment